Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.37% first-year return on $163k initial cash invested.
-16.37%
Cash On Cash
2.12%
Cap Rate
0.37
DSCR
$2,714
Rent
-$2,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $4,934 expenses = $2,220 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,714
Total Expenses
$4,934
Mortgage P&I
123%
$3,329
Property Taxes
16%
$440
Home Insurance
9%
$241
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299